Highlights

[LTKM] YoY Annualized Quarter Result on 2017-09-30 [#2]

Stock [LTKM]: LTKM BHD
Announcement Date 15-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     139.90%    YoY -     -89.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 172,280 169,250 172,902 167,446 186,750 172,218 147,254 2.65%
  YoY % 1.79% -2.11% 3.26% -10.34% 8.44% 16.95% -
  Horiz. % 117.00% 114.94% 117.42% 113.71% 126.82% 116.95% 100.00%
PBT 18,106 4,668 23,334 19,282 42,086 30,354 4,798 24.76%
  YoY % 287.87% -79.99% 21.01% -54.18% 38.65% 532.64% -
  Horiz. % 377.37% 97.29% 486.33% 401.88% 877.16% 632.64% 100.00%
Tax -6,674 -2,978 -6,932 -4,960 -12,358 -7,952 -950 38.37%
  YoY % -124.11% 57.04% -39.76% 59.86% -55.41% -737.05% -
  Horiz. % 702.53% 313.47% 729.68% 522.11% 1,300.84% 837.05% 100.00%
NP 11,432 1,690 16,402 14,322 29,728 22,402 3,848 19.89%
  YoY % 576.45% -89.70% 14.52% -51.82% 32.70% 482.17% -
  Horiz. % 297.09% 43.92% 426.25% 372.19% 772.56% 582.17% 100.00%
NP to SH 11,432 1,690 16,402 14,322 29,728 22,402 3,962 19.31%
  YoY % 576.45% -89.70% 14.52% -51.82% 32.70% 465.42% -
  Horiz. % 288.54% 42.66% 413.98% 361.48% 750.33% 565.42% 100.00%
Tax Rate 36.86 % 63.80 % 29.71 % 25.72 % 29.36 % 26.20 % 19.80 % 10.91%
  YoY % -42.23% 114.74% 15.51% -12.40% 12.06% 32.32% -
  Horiz. % 186.16% 322.22% 150.05% 129.90% 148.28% 132.32% 100.00%
Total Cost 160,848 167,560 156,500 153,124 157,022 149,816 143,406 1.93%
  YoY % -4.01% 7.07% 2.20% -2.48% 4.81% 4.47% -
  Horiz. % 112.16% 116.84% 109.13% 106.78% 109.49% 104.47% 100.00%
Net Worth 235,488 235,488 228,983 221,176 175,661 141,367 123,758 11.31%
  YoY % 0.00% 2.84% 3.53% 25.91% 24.26% 14.23% -
  Horiz. % 190.28% 190.28% 185.02% 178.72% 141.94% 114.23% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 235,488 235,488 228,983 221,176 175,661 141,367 123,758 11.31%
  YoY % 0.00% 2.84% 3.53% 25.91% 24.26% 14.23% -
  Horiz. % 190.28% 190.28% 185.02% 178.72% 141.94% 114.23% 100.00%
NOSH 130,104 130,104 130,104 130,104 43,373 43,364 43,347 20.09%
  YoY % 0.00% 0.00% 0.00% 199.96% 0.02% 0.04% -
  Horiz. % 300.14% 300.14% 300.14% 300.14% 100.06% 100.04% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.64 % 1.00 % 9.49 % 8.55 % 15.92 % 13.01 % 2.61 % 16.83%
  YoY % 564.00% -89.46% 10.99% -46.29% 22.37% 398.47% -
  Horiz. % 254.41% 38.31% 363.60% 327.59% 609.96% 498.47% 100.00%
ROE 4.85 % 0.72 % 7.16 % 6.48 % 16.92 % 15.85 % 3.20 % 7.17%
  YoY % 573.61% -89.94% 10.49% -61.70% 6.75% 395.31% -
  Horiz. % 151.56% 22.50% 223.75% 202.50% 528.75% 495.31% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 132.42 130.09 132.90 128.70 430.57 397.14 339.70 -14.52%
  YoY % 1.79% -2.11% 3.26% -70.11% 8.42% 16.91% -
  Horiz. % 38.98% 38.30% 39.12% 37.89% 126.75% 116.91% 100.00%
EPS 8.78 1.30 12.60 11.00 68.54 51.66 9.14 -0.67%
  YoY % 575.38% -89.68% 14.55% -83.95% 32.68% 465.21% -
  Horiz. % 96.06% 14.22% 137.86% 120.35% 749.89% 565.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8100 1.8100 1.7600 1.7000 4.0500 3.2600 2.8550 -7.31%
  YoY % 0.00% 2.84% 3.53% -58.02% 24.23% 14.19% -
  Horiz. % 63.40% 63.40% 61.65% 59.54% 141.86% 114.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 130,026
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 132.42 130.09 132.90 128.70 143.54 132.37 113.18 2.65%
  YoY % 1.79% -2.11% 3.26% -10.34% 8.44% 16.96% -
  Horiz. % 117.00% 114.94% 117.42% 113.71% 126.82% 116.96% 100.00%
EPS 8.78 1.30 12.60 11.00 22.85 17.22 3.05 19.26%
  YoY % 575.38% -89.68% 14.55% -51.86% 32.69% 464.59% -
  Horiz. % 287.87% 42.62% 413.11% 360.66% 749.18% 564.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8100 1.8100 1.7600 1.7000 1.3502 1.0866 0.9512 11.31%
  YoY % 0.00% 2.84% 3.53% 25.91% 24.26% 14.23% -
  Horiz. % 190.29% 190.29% 185.03% 178.72% 141.95% 114.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.8650 1.4200 1.3100 1.5200 4.8500 2.1000 1.7900 -
P/RPS 0.65 1.09 0.99 1.18 1.13 0.53 0.53 3.46%
  YoY % -40.37% 10.10% -16.10% 4.42% 113.21% 0.00% -
  Horiz. % 122.64% 205.66% 186.79% 222.64% 213.21% 100.00% 100.00%
P/EPS 9.84 109.32 10.39 13.81 7.08 4.07 19.58 -10.83%
  YoY % -91.00% 952.17% -24.76% 95.06% 73.96% -79.21% -
  Horiz. % 50.26% 558.32% 53.06% 70.53% 36.16% 20.79% 100.00%
EY 10.16 0.91 9.62 7.24 14.13 24.60 5.11 12.13%
  YoY % 1,016.48% -90.54% 32.87% -48.76% -42.56% 381.41% -
  Horiz. % 198.83% 17.81% 188.26% 141.68% 276.52% 481.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.48 0.78 0.74 0.89 1.20 0.64 0.63 -4.43%
  YoY % -38.46% 5.41% -16.85% -25.83% 87.50% 1.59% -
  Horiz. % 76.19% 123.81% 117.46% 141.27% 190.48% 101.59% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 14/11/18 15/11/17 17/11/16 25/11/15 25/11/14 29/11/13 22/11/12 -
Price 0.8250 1.3000 1.2600 1.6600 4.6000 2.6500 1.8000 -
P/RPS 0.62 1.00 0.95 1.29 1.07 0.67 0.53 2.65%
  YoY % -38.00% 5.26% -26.36% 20.56% 59.70% 26.42% -
  Horiz. % 116.98% 188.68% 179.25% 243.40% 201.89% 126.42% 100.00%
P/EPS 9.39 100.08 9.99 15.08 6.71 5.13 19.69 -11.60%
  YoY % -90.62% 901.80% -33.75% 124.74% 30.80% -73.95% -
  Horiz. % 47.69% 508.28% 50.74% 76.59% 34.08% 26.05% 100.00%
EY 10.65 1.00 10.01 6.63 14.90 19.49 5.08 13.12%
  YoY % 965.00% -90.01% 50.98% -55.50% -23.55% 283.66% -
  Horiz. % 209.65% 19.69% 197.05% 130.51% 293.31% 383.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.46 0.72 0.72 0.98 1.14 0.81 0.63 -5.10%
  YoY % -36.11% 0.00% -26.53% -14.04% 40.74% 28.57% -
  Horiz. % 73.02% 114.29% 114.29% 155.56% 180.95% 128.57% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers